[BENALEC] YoY TTM Result on 30-Jun-2016 [#4]

Stock

[BENALEC] BENALEC HOLDINGS BERHAD

Announcement Date

26-Aug-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2016

Quarter

30-Jun-2016 [#4]

Profit Trend

QoQ- 17.48%

YoY- 102.41%

Quarter Report

BENALEC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/20	31/12/19	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
TTM Result
Revenue	161,058	107,241	269,170	323,083	180,540	211,017	265,835	-6.45%
YoY %	50.18%	-60.16%	-16.69%	78.95%	-14.44%	-20.62%	-	-
Horiz. %	60.59%	40.34%	101.25%	121.54%	67.91%	79.38%	100.00%	-
PBT	-73,813	-59,537	21,324	32,012	19,160	18,203	65,560	-
YoY %	-23.98%	-379.20%	-33.39%	67.08%	5.26%	-72.23%	-	-
Horiz. %	-112.59%	-90.81%	32.53%	48.83%	29.23%	27.77%	100.00%	-
Tax	4,183	7,008	-9,988	-13,957	-10,687	-11,100	-8,898	-
YoY %	-40.31%	170.16%	28.44%	-30.60%	3.72%	-24.75%	-	-
Horiz. %	-47.01%	-78.76%	112.25%	156.86%	120.11%	124.75%	100.00%	-
NP	-69,630	-52,529	11,336	18,055	8,473	7,103	56,662	-
YoY %	-32.56%	-563.38%	-37.21%	113.09%	19.29%	-87.46%	-	-
Horiz. %	-122.89%	-92.71%	20.01%	31.86%	14.95%	12.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-67,767	-47,467	9,691	17,118	8,457	7,117	56,750	-
YoY %	-42.77%	-589.80%	-43.39%	102.41%	18.83%	-87.46%	-	-
Horiz. %	-119.41%	-83.64%	17.08%	30.16%	14.90%	12.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	46.84%	43.60%	55.78%	60.98%	13.57%	-
YoY %	-	-	7.43%	-21.84%	-8.53%	349.37%	-	-
Horiz. %	-	-	345.17%	321.30%	411.05%	449.37%	100.00%	-
Total Cost	230,688	159,770	257,834	305,028	172,067	203,914	209,173	1.31%
YoY %	44.39%	-38.03%	-15.47%	77.27%	-15.62%	-2.51%	-	-
Horiz. %	110.29%	76.38%	123.26%	145.83%	82.26%	97.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	483,979	555,781	623,304	581,478	734,449	551,022	570,457	-2.16%
YoY %	-12.92%	-10.83%	7.19%	-20.83%	33.29%	-3.41%	-	-
Horiz. %	84.84%	97.43%	109.26%	101.93%	128.75%	96.59%	100.00%	-

	31/12/20	31/12/19	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/12/20	31/12/19	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	483,979	555,781	623,304	581,478	734,449	551,022	570,457	-2.16%
YoY %	-12.92%	-10.83%	7.19%	-20.83%	33.29%	-3.41%	-	-
Horiz. %	84.84%	97.43%	109.26%	101.93%	128.75%	96.59%	100.00%	-
NOSH	861,802	861,802	811,802	755,166	992,499	822,421	826,749	0.55%
YoY %	0.00%	6.16%	7.50%	-23.91%	20.68%	-0.52%	-	-
Horiz. %	104.24%	104.24%	98.19%	91.34%	120.05%	99.48%	100.00%	-

	31/12/20	31/12/19	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	-43.23%	-48.98%	4.21%	5.59%	4.69%	3.37%	21.31%	-
YoY %	11.74%	-1,263.42%	-24.69%	19.19%	39.17%	-84.19%	-	-
Horiz. %	-202.86%	-229.85%	19.76%	26.23%	22.01%	15.81%	100.00%	-
ROE	-14.00%	-8.54%	1.55%	2.94%	1.15%	1.29%	9.95%	-
YoY %	-63.93%	-650.97%	-47.28%	155.65%	-10.85%	-87.04%	-	-
Horiz. %	-140.70%	-85.83%	15.58%	29.55%	11.56%	12.96%	100.00%	-

	31/12/20	31/12/19	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	18.97	12.74	33.68	42.78	18.19	25.66	32.15	-6.78%
YoY %	48.90%	-62.17%	-21.27%	135.18%	-29.11%	-20.19%	-	-
Horiz. %	59.00%	39.63%	104.76%	133.06%	56.58%	79.81%	100.00%	-
EPS	-7.98	-5.64	1.21	2.27	0.85	0.87	6.86	-
YoY %	-41.49%	-566.12%	-46.70%	167.06%	-2.30%	-87.32%	-	-
Horiz. %	-116.33%	-82.22%	17.64%	33.09%	12.39%	12.68%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.57	0.66	0.78	0.77	0.74	0.67	0.69	-2.51%
YoY %	-13.64%	-15.38%	1.30%	4.05%	10.45%	-2.90%	-	-
Horiz. %	82.61%	95.65%	113.04%	111.59%	107.25%	97.10%	100.00%	-

	31/12/20	31/12/19	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 755,166
RPS	15.80	10.52	26.41	31.70	17.71	20.70	26.08	-6.45%
YoY %	50.19%	-60.17%	-16.69%	78.99%	-14.44%	-20.63%	-	-
Horiz. %	60.58%	40.34%	101.27%	121.55%	67.91%	79.37%	100.00%	-
EPS	-6.65	-4.66	0.95	1.68	0.83	0.70	5.57	-
YoY %	-42.70%	-590.53%	-43.45%	102.41%	18.57%	-87.43%	-	-
Horiz. %	-119.39%	-83.66%	17.06%	30.16%	14.90%	12.57%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.4748	0.5453	0.6115	0.5705	0.7206	0.5406	0.5597	-2.16%
YoY %	-12.93%	-10.83%	7.19%	-20.83%	33.30%	-3.41%	-	-
Horiz. %	84.83%	97.43%	109.25%	101.93%	128.75%	96.59%	100.00%	-

	31/12/20	31/12/19	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	31/12/19	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	0.15	0.135	0.42	0.495	0.575	1.13	1.34	-
P/RPS	0.79	1.06	1.25	1.16	3.16	4.40	4.17	-19.87%
YoY %	-25.47%	-15.20%	7.76%	-63.29%	-28.18%	5.52%	-	-
Horiz. %	18.94%	25.42%	29.98%	27.82%	75.78%	105.52%	100.00%	-
P/EPS	-1.88	-2.39	34.63	21.84	67.48	130.58	19.52	-
YoY %	21.34%	-106.90%	58.56%	-67.63%	-48.32%	568.95%	-	-
Horiz. %	-9.63%	-12.24%	177.41%	111.89%	345.70%	668.95%	100.00%	-
EY	-53.21	-41.75	2.89	4.58	1.48	0.77	5.12	-
YoY %	-27.45%	-1,544.64%	-36.90%	209.46%	92.21%	-84.96%	-	-
Horiz. %	-1,039.26%	-815.43%	56.45%	89.45%	28.91%	15.04%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.26	0.20	0.54	0.64	0.78	1.69	1.94	-23.48%
YoY %	30.00%	-62.96%	-15.62%	-17.95%	-53.85%	-12.89%	-	-
Horiz. %	13.40%	10.31%	27.84%	32.99%	40.21%	87.11%	100.00%	-

	31/12/20	31/12/19	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	29/03/21	28/02/20	24/08/17	26/08/16	24/08/15	25/08/14	22/08/13	-
Price	0.15	0.12	0.435	0.42	0.545	0.98	1.26	-
P/RPS	0.79	0.94	1.29	0.98	3.00	3.82	3.92	-19.20%
YoY %	-15.96%	-27.13%	31.63%	-67.33%	-21.47%	-2.55%	-	-
Horiz. %	20.15%	23.98%	32.91%	25.00%	76.53%	97.45%	100.00%	-
P/EPS	-1.88	-2.13	35.87	18.53	63.96	113.25	18.36	-
YoY %	11.74%	-105.94%	93.58%	-71.03%	-43.52%	516.83%	-	-
Horiz. %	-10.24%	-11.60%	195.37%	100.93%	348.37%	616.83%	100.00%	-
EY	-53.21	-46.97	2.79	5.40	1.56	0.88	5.45	-
YoY %	-13.29%	-1,783.51%	-48.33%	246.15%	77.27%	-83.85%	-	-
Horiz. %	-976.33%	-861.83%	51.19%	99.08%	28.62%	16.15%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.26	0.18	0.56	0.55	0.74	1.46	1.83	-22.88%
YoY %	44.44%	-67.86%	1.82%	-25.68%	-49.32%	-20.22%	-	-
Horiz. %	14.21%	9.84%	30.60%	30.05%	40.44%	79.78%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos